
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,374.5 | 2,239.5 | 2,010.4 | 1,946.3 | 1,493.4 | 1,497.5 | |
COGS | 2,306.9 | 408.9 | 1,017.2 | 939 | 913 | 814.5 | |
Gross Profit | 9,067.6 | 1,830.6 | 993.3 | 1,007.3 | 580.4 | 683 | |
Operating Expenses & Income | |||||||
Operating Income | (2,143.2) | (996.9) | (293.3) | (289.1) | (251.5) | (170.4) | |
Total Operating Expenses | 11,245.2 | 2,848.4 | 2,303.8 | 1,296.4 | 831.9 | 853.5 | |
R&D Expenses | - | - | 343.2 | 354.3 | 119.1 | 143.2 | |
Selling General & Admin Expenses | 3,918.2 | 719 | 986.2 | 552.3 | 167.3 | 329.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (536.5) | (98.2) | (95.9) | (97.6) | (321.6) | (107.7) | |
Interest Income | 0.90468 | 6.8 | 18.3 | 17.9 | 37.6 | 40.6 | |
Income Tax Expense | 142.9 | 82.6 | - | 23.1 | 6.383945 | 6.274802 | |
Net Income | |||||||
Net Income | (2,059.1) | (832.9) | (1,172.7) | (5.5) | (1,086.2) | (834.2) | |
Supplemental | |||||||
EBIT | (1,447.5) | (618.3) | (701.4) | (284) | (251.5) | (1,227.8) | |
EBITDA | 287.7 | 322.3 | 442.8 | 194.3 | (34.81) | (1,003.8) | |